Union Coop (DFM:UNIONCOOP)
United Arab Emirates
· Delayed Price · Currency is AED 2.210
-0.010 (-0.45%)
At close: May 19, 2025
Union Coop Cash Flow Statement
Financials in millions AED. Fiscal year is January - December.
Millions AED. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Net Income | 316.59 | 314.56 | 296.86 | 369.92 | 413.19 | 500.03 | Upgrade
|
| Depreciation & Amortization | 90.97 | 90.77 | 86.59 | 78.5 | 77.65 | 61.31 | Upgrade
|
| Other Amortization | 3.96 | 3.96 | 4.62 | 3.36 | 2.62 | 2.11 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.06 | -0.01 | -0.23 | -0.14 | -0.41 | -0.14 | Upgrade
|
| Asset Writedown & Restructuring Costs | -31.79 | -31.79 | -11.14 | 1.15 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 0.03 | 0.43 | -0.13 | 1.25 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 2.26 | 2.73 | 20.5 | -12.07 | 2.24 | 2.29 | Upgrade
|
| Other Operating Activities | 41.92 | 30.64 | 6.16 | 10.4 | -0.87 | -64.51 | Upgrade
|
| Change in Accounts Receivable | 4.54 | -12.56 | -17.12 | 31.37 | -9.49 | -26.1 | Upgrade
|
| Change in Inventory | -45.28 | -39.52 | -7.63 | -5.39 | -12.71 | -70.11 | Upgrade
|
| Change in Accounts Payable | 2.49 | 45.27 | -29.54 | -23.7 | -5.69 | 71.35 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | -22.51 | -11.27 | Upgrade
|
| Operating Cash Flow | 385.64 | 404.48 | 348.95 | 454.64 | 444.01 | 464.98 | Upgrade
|
| Operating Cash Flow Growth | -9.95% | 15.91% | -23.25% | 2.39% | -4.51% | -18.13% | Upgrade
|
| Capital Expenditures | -86.33 | -112.35 | -205.01 | -210.16 | -173.1 | -210.47 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.63 | 1.32 | 0.33 | 1.31 | 0.48 | 0.28 | Upgrade
|
| Sale (Purchase) of Intangibles | 0.56 | -0.4 | -3.22 | -3.31 | -3.44 | -3.26 | Upgrade
|
| Investment in Securities | 70 | 70 | 141 | -155.99 | 261.44 | 271.73 | Upgrade
|
| Other Investing Activities | -19.86 | 10.68 | 77.12 | 331.05 | 5.24 | 19.27 | Upgrade
|
| Investing Cash Flow | -29.46 | -30.75 | 9.35 | -46.88 | 86.8 | 64.74 | Upgrade
|
| Long-Term Debt Repaid | - | -19.69 | -15.86 | -26.11 | -24.63 | -22.07 | Upgrade
|
| Net Debt Issued (Repaid) | -20.73 | -19.69 | -15.86 | -26.11 | -24.63 | -22.07 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -3.14 | -53.03 | Upgrade
|
| Common Dividends Paid | -296.86 | -296.86 | -425.81 | -385.87 | -480.27 | -479.02 | Upgrade
|
| Other Financing Activities | -22.42 | -18.16 | -14.56 | -3.81 | - | - | Upgrade
|
| Financing Cash Flow | -340.01 | -334.71 | -456.23 | -415.79 | -508.04 | -554.12 | Upgrade
|
| Net Cash Flow | 16.17 | 39.02 | -97.93 | -8.03 | 22.77 | -24.4 | Upgrade
|
| Free Cash Flow | 299.31 | 292.13 | 143.93 | 244.48 | 270.9 | 254.51 | Upgrade
|
| Free Cash Flow Growth | 36.72% | 102.96% | -41.13% | -9.75% | 6.44% | -22.37% | Upgrade
|
| Free Cash Flow Margin | 15.89% | 15.75% | 8.09% | 13.56% | 13.57% | 11.34% | Upgrade
|
| Free Cash Flow Per Share | 0.17 | 0.17 | 0.08 | 0.14 | 0.16 | 0.15 | Upgrade
|
| Cash Interest Paid | 22.42 | 18.16 | 14.56 | 3.81 | - | - | Upgrade
|
| Levered Free Cash Flow | - | 259.84 | 73.84 | 149.54 | 128.39 | 114.63 | Upgrade
|
| Unlevered Free Cash Flow | - | 272.09 | 84.01 | 159.51 | 130.33 | 116.14 | Upgrade
|
| Change in Net Working Capital | - | -28.9 | 26.64 | -8.81 | 29.44 | 35.46 | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.